Flat
TW12
2 beds
1 bath
Uxbridge Road, Hampton TW12
London, England · TW12
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-24,514
↘ -24%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
9%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,728 | £10,889 | £11,161 | £11,440 | £11,783 | £56,002 |
| Total Expenses | £15,967 | £16,029 | £16,099 | £16,171 | £16,248 | £80,515 |
| Profit Before Tax | £-5,239 | £-5,140 | £-4,938 | £-4,731 | £-4,465 | £-24,514 |
| Profit After Tax | £-5,239 | £-5,140 | £-4,938 | £-4,731 | £-4,465 | £-24,514 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £-5,236 | £-5,137 | £1,562 | £6,872 | £10,975 | £9,036 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 11% | 9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change